Financhill
Sell
26

SRG Quote, Financials, Valuation and Earnings

Last price:
$2.85
Seasonality move :
10.39%
Day range:
$2.81 - $2.89
52-week range:
$2.43 - $5.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.65x
P/B ratio:
0.42x
Volume:
90.1K
Avg. volume:
152.5K
1-year change:
-45.38%
Market cap:
$158.8M
Revenue:
$17.6M
EPS (TTM):
-$2.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.5M $116.7M $107.1M $20.8M $17.6M
Revenue Growth (YoY) -30.92% 0.16% -8.25% -80.59% -15.19%
 
Cost of Revenues $77.9M $80.3M $65.7M $27.4M $20.3M
Gross Profit $38.6M $36.4M $41.3M -$6.6M -$2.7M
Gross Profit Margin 33.1% 31.21% 38.61% -31.91% -15.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $41.9M $47.6M $46M $30M
Other Inc / (Exp) $21.5M $116.6M -$23.2M -$60.3M -$83.7M
Operating Expenses $124.8M $93.1M $88.7M $60.5M $43.1M
Operating Income -$86.3M -$56.7M -$47.4M -$67.1M -$45.8M
 
Net Interest Expenses $87.9M $98.7M $49M $27.5M $22.5M
EBT. Incl. Unusual Items -$152.7M -$38.8M -$119.6M -$154.9M -$152M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $252K $196K $466K $38K $1.6M
Net Income to Company -$153M -$39M -$120.1M -$154.9M -$153.5M
 
Minority Interest in Earnings $47.9M $10.8M $46.2M -- --
Net Income to Common Excl Extra Items -$105M -$28.1M -$73.9M -$154.9M -$153.5M
 
Basic EPS (Cont. Ops) -$2.87 -$0.78 -$1.59 -$2.85 -$2.82
Diluted EPS (Cont. Ops) -$2.87 -$0.78 -$1.59 -$2.85 -$2.82
Weighted Average Basic Share $38.3M $42.4M $49.7M $56.2M $56.3M
Weighted Average Diluted Share $38.3M $42.4M $49.7M $56.2M $56.3M
 
EBITDA $34.6M $120.6M $8.4M -$95.7M -$113.7M
EBIT -$61.4M $69.2M -$32.9M -$110.3M -$127M
 
Revenue (Reported) $116.5M $116.7M $107.1M $20.8M $17.6M
Operating Income (Reported) -$86.3M -$56.7M -$47.4M -$67.1M -$45.8M
Operating Income (Adjusted) -$61.4M $69.2M -$32.9M -$110.3M -$127M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $31.3M $30.9M $680K $5.8M $4.6M
Revenue Growth (YoY) -6.11% -1.2% -97.8% 748.97% -20.34%
 
Cost of Revenues $20.8M $19.2M $9.7M $5.1M $3.9M
Gross Profit $10.5M $11.7M -$9M $707K $738K
Gross Profit Margin 33.51% 37.93% -1329.71% 12.25% 16.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $9.1M $12.2M $9.2M $15.7M
Other Inc / (Exp) $21.3M -$35.1M -$26.6M $370K -$992K
Operating Expenses $24.4M $21M $16.8M $14.5M $17.8M
Operating Income -$13.9M -$9.3M -$25.8M -$13.8M -$17M
 
Net Interest Expenses $18.5M $22.6M $9.6M $5.6M $4.4M
EBT. Incl. Unusual Items -$11.1M -$67M -$62M -$19M -$22.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$138K $25K -$13K $11K -$190K
Net Income to Company -$10.9M -$67M -$62M -$19M -$22.2M
 
Minority Interest in Earnings $3.2M $14.8M -- -- --
Net Income to Common Excl Extra Items -$7.7M -$52.2M -$62M -$19M -$22.2M
 
Basic EPS (Cont. Ops) -$0.23 -$1.22 -$1.13 -$0.36 -$0.42
Diluted EPS (Cont. Ops) -$0.23 -$1.22 -$1.13 -$0.36 -$0.42
Weighted Average Basic Share $39.5M $43.6M $56.1M $56.2M $56.3M
Weighted Average Diluted Share $39.5M $43.6M $56.1M $56.2M $56.3M
 
EBITDA $28.2M -$32.4M -$42.2M -$6.7M -$15M
EBIT $15.1M -$44.4M -$46.8M -$12M -$17.2M
 
Revenue (Reported) $31.3M $30.9M $680K $5.8M $4.6M
Operating Income (Reported) -$13.9M -$9.3M -$25.8M -$13.8M -$17M
Operating Income (Adjusted) $15.1M -$44.4M -$46.8M -$12M -$17.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $114.5M $116.3M $76.8M $25.9M $16.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.2M $78.6M $56.3M $22.8M $19.1M
Gross Profit $35.3M $37.7M $20.6M $3.1M -$2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.7M $39.8M $50.8M $43M $36.5M
Other Inc / (Exp) $22.9M $60.2M -$14.7M -$33.4M -$85.1M
Operating Expenses $105.7M $89.8M $84.5M $58.1M $46.4M
Operating Income -$70.4M -$52.1M -$63.9M -$55M -$49.1M
 
Net Interest Expenses $85.3M $102.7M $36M $23.5M $21.2M
EBT. Incl. Unusual Items -$132.8M -$94.7M -$114.7M -$111.8M -$155.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151K $359K $428K $62K $1.4M
Net Income to Company -$132.9M -$95M -$115.1M -$111.9M -$156.8M
 
Minority Interest in Earnings $40.8M $22.4M $31.4M -- --
Net Income to Common Excl Extra Items -$92.1M -$72.6M -$83.7M -$111.9M -$156.8M
 
Basic EPS (Cont. Ops) -$2.51 -$1.81 -$2.14 -$2.09 -$2.88
Diluted EPS (Cont. Ops) -$2.51 -$1.81 -$2.15 -$2.09 -$2.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $38.2M $60M -$1.3M -$60.1M -$121.2M
EBIT -$36.8M $9.7M -$35.2M -$75.5M -$131.3M
 
Revenue (Reported) $114.5M $116.3M $76.8M $25.9M $16.4M
Operating Income (Reported) -$70.4M -$52.1M -$63.9M -$55M -$49.1M
Operating Income (Adjusted) -$36.8M $9.7M -$35.2M -$75.5M -$131.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $31.3M $30.9M $680K $5.8M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.8M $19.2M $9.7M $5.1M $3.9M
Gross Profit $10.5M $11.7M -$9M $707K $738K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $9.1M $12.2M $9.2M $15.7M
Other Inc / (Exp) $21.3M -$35.1M -$26.6M $370K -$992K
Operating Expenses $24.4M $21M $16.8M $14.5M $17.8M
Operating Income -$13.9M -$9.3M -$25.8M -$13.8M -$17M
 
Net Interest Expenses $18.5M $22.6M $9.6M $5.6M $4.4M
EBT. Incl. Unusual Items -$11.1M -$67M -$62M -$19M -$22.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$138K $25K -$13K $11K -$190K
Net Income to Company -$10.9M -$67M -$62M -$19M -$22.2M
 
Minority Interest in Earnings $3.2M $14.8M -- -- --
Net Income to Common Excl Extra Items -$7.7M -$52.2M -$62M -$19M -$22.2M
 
Basic EPS (Cont. Ops) -$0.23 -$1.22 -$1.13 -$0.36 -$0.42
Diluted EPS (Cont. Ops) -$0.23 -$1.22 -$1.13 -$0.36 -$0.42
Weighted Average Basic Share $39.5M $43.6M $56.1M $56.2M $56.3M
Weighted Average Diluted Share $39.5M $43.6M $56.1M $56.2M $56.3M
 
EBITDA $28.2M -$32.4M -$42.2M -$6.7M -$15M
EBIT $15.1M -$44.4M -$46.8M -$12M -$17.2M
 
Revenue (Reported) $31.3M $30.9M $680K $5.8M $4.6M
Operating Income (Reported) -$13.9M -$9.3M -$25.8M -$13.8M -$17M
Operating Income (Adjusted) $15.1M -$44.4M -$46.8M -$12M -$17.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $143.7M $106.6M $133.5M $134M $85.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.6M $29.1M $41.5M $12.2M $7.9M
Inventory -- -- -- -- --
Prepaid Expenses $63.8M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $262.4M $142.9M $642.1M $201.3M $105.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $457M $498.6M $382.6M $196.4M $189.7M
Goodwill -- -- -- -- --
Other Intangibles $18.6M $14.8M $1.8M $886K $1M
Other Long-Term Assets -- $61.8M $50.9M $28.9M $22.8M
Total Assets $2.6B $2.4B $1.8B $973.9M $677.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146.9M $109.4M $89.4M $50.7M $32M
 
Long-Term Debt $1.6B $1.4B $1B $360M $240M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.6B $1.1B $410.7M $272M
 
Common Stock $417K $464K $589K $590K $590K
Other Common Equity Adj -- -- -- -- --
Common Equity $649M $687.7M $720.4M $562M $404.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $233.7M $157.1M $2.1M $1.2M $1.3M
Total Equity $882.7M $844.8M $722.6M $563.2M $405.8M
 
Total Liabilities and Equity $2.6B $2.4B $1.8B $973.9M $677.8M
Cash and Short Terms $143.7M $106.6M $133.5M $134M $85.2M
Total Debt $1.6B $1.4B $1B $360M $240M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $137.9M $53.8M $120.5M $114.9M $94.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34M $38.2M $26M $9.9M $7.6M
Inventory -- -- -- -- --
Prepaid Expenses $61.6M $60.8M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $264.5M $252M $403.9M $216.2M $123.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $459.6M $471.3M $353.9M $199.8M $176.1M
Goodwill -- -- -- -- --
Other Intangibles $17.7M $13.2M $1.6M $191K $985K
Other Long-Term Assets -- -- $35M $24.9M $19.6M
Total Assets $2.6B $2.3B $1.5B $914.6M $649.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $121.4M $98.8M $58.6M $41M $27.3M
 
Long-Term Debt $1.6B $1.4B $799.9M $330M $240M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $858.4M $371M $267.3M
 
Common Stock $434K $465K $589K $590K $590K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $207.7M $142.3M $1M $1.2M $1.3M
Total Equity $871.4M $777.1M $658M $543.6M $382.5M
 
Total Liabilities and Equity $2.6B $2.3B $1.5B $914.6M $649.7M
Cash and Short Terms $137.9M $53.8M $120.5M $114.9M $94.3M
Total Debt $1.6B $1.4B $799.9M $330M $240M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$153M -$39M -$120.1M -$154.9M -$153.5M
Depreciation & Amoritzation $94.2M $51.4M $41.3M $14.6M $13.3M
Stock-Based Compensation -$3M $1.9M $2.8M $2.7M $1.5M
Change in Accounts Receivable $9.7M $5.8M -$10.8M $12.5M $5.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$47.3M -$136M -$117.9M -$53.1M -$53.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$43.3M -$38.6M -$25.5M -$13.4M -$9.3M
Cash From Investing $42.9M $260.7M $586.1M $732.9M $126.9M
 
Dividends Paid (Ex Special Dividend) -$4.9M -$4.9M -$4.9M -$4.9M -$4.9M
Special Dividend Paid
Long-Term Debt Issued $20.4M -- -- -- --
Long-Term Debt Repaid -- -$160M -$432.1M -$670M -$120M
Repurchase of Common Stock -$85K -$269K -- -$315K -$586K
Other Financing Activities -- $4M -- $126K $173K
Cash From Financing $15.4M -$161.2M -$437M -$675.1M -$125.3M
 
Beginning Cash (CF) $139.3M $150.3M $113.8M $144.9M $149.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$36.5M $31.2M $4.8M -$52M
Ending Cash (CF) $150.3M $113.8M $144.9M $149.7M $97.7M
 
Levered Free Cash Flow -$47.3M -$136M -$117.9M -$53.1M -$53.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$67M -$62M -$19M -$22.2M
Depreciation & Amoritzation $13.1M $12M $4.6M $5.3M $2.1M
Stock-Based Compensation $911K $425K $774K $644K $201K
Change in Accounts Receivable $294K -$8.3M $4.7M $4.4M $75K
Change in Inventories -- -- -- -- --
Cash From Operations -$23.1M -$30M -$22M -$16.6M -$9.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$9.9M -$7.6M -$7.7M -$2.9M --
Cash From Investing $18.5M -$21.5M $240.3M $28.9M $19.8M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$1.2M -$1.2M -$1.2M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $153K -- -- -- --
Long-Term Debt Repaid -- -- -$230M -$30M --
Repurchase of Common Stock -$138K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$1.2M -$231.2M -$31.2M -$1.2M
 
Beginning Cash (CF) $150.3M $113.8M $144.9M $149.7M $97.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.8M -$52.8M -$12.9M -$18.9M $9.4M
Ending Cash (CF) $144.5M $61M $132.1M $130.8M $107.1M
 
Levered Free Cash Flow -$23.1M -$30M -$22M -$16.6M -$9.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$132.9M -$95M -$115.1M -$111.9M -$156.8M
Depreciation & Amoritzation $73.3M $50.3M $34M $15.3M $10.1M
Stock-Based Compensation -$3.3M $1.4M $3.1M $2.6M $1M
Change in Accounts Receivable $12.3M -$2.9M $2.2M $12.2M $836K
Change in Inventories -- -- -- -- --
Cash From Operations -$60.2M -$142.9M -$109.8M -$47.7M -$46.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$36.3M -$36.4M -$25.6M -$8.6M -$6.3M
Cash From Investing $92.4M $220.7M $847.9M $521.5M $117.8M
 
Dividends Paid (Ex Special Dividend) -$4.9M -$4.9M -$4.9M -$4.9M -$4.9M
Special Dividend Paid
Long-Term Debt Issued $20.6M -- -- -- --
Long-Term Debt Repaid -- -- -$662.1M -$470M -$90M
Repurchase of Common Stock -$149K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $15.5M -$161.2M -$667M -$475.1M -$95.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.7M -$83.5M $71.1M -$1.3M -$23.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$60.2M -$142.9M -$109.8M -$47.7M -$46.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$67M -$62M -$19M -$22.2M
Depreciation & Amoritzation $13.1M $12M $4.6M $5.3M $2.1M
Stock-Based Compensation $911K $425K $774K $644K $201K
Change in Accounts Receivable $294K -$8.3M $4.7M $4.4M $75K
Change in Inventories -- -- -- -- --
Cash From Operations -$23.1M -$30M -$22M -$16.6M -$9.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$9.9M -$7.6M -$7.7M -$2.9M --
Cash From Investing $18.5M -$21.5M $240.3M $28.9M $19.8M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$1.2M -$1.2M -$1.2M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $153K -- -- -- --
Long-Term Debt Repaid -- -- -$230M -$30M --
Repurchase of Common Stock -$138K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$1.2M -$231.2M -$31.2M -$1.2M
 
Beginning Cash (CF) $150.3M $113.8M $144.9M $149.7M $97.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.8M -$52.8M -$12.9M -$18.9M $9.4M
Ending Cash (CF) $144.5M $61M $132.1M $130.8M $107.1M
 
Levered Free Cash Flow -$23.1M -$30M -$22M -$16.6M -$9.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.69% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is down 0% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.67% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock